Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,748£24,104£24,466£25,077£25,704£123,100
Total Expenses£18,158£18,206£18,252£18,324£18,397£91,338
Profit Before Tax£5,590£5,898£6,213£6,753£7,307£31,762
Profit After Tax £4,528£4,778£5,033£5,470£5,919£25,727
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£4,533£14,278£21,990£28,036£21,639£90,476
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%58%